|
J&T Consulting, Inc. GP Ranches
<br />Reclamation Bond Quantities and Costs
<br />West Farm
<br />11/11/21
<br />07115 GP Ranches Rec Bond
<br />Phase 13 (9.60 acres)
<br />Reclamation operation Quantity Unit Unit Cost Cost
<br />Active Mining Area
<br />Liner Required to Close Phases 9,12 (Credit) - Shell (208,600) cyd $ 2.25 $ (469,350)
<br />Liner Required to Close Phases 9,12 (Credit) - Core (94,367) cyd $ 3.25 $ (306,692)
<br />Liner Required to Close Phase 13 - Shell 208,600 cyd $ 2.25 $ 469,350
<br />Liner Required to Close Phase 13 - Core 94,367 cyd $ 3.25 $ 306,692
<br />Topsoil Area Above Water 1.8 ac $ 2,000 $ 3,694
<br />Revegetate Area Above Water 1.8 ac $ 1,000 $ 1,847
<br />Dewatering of Full Pit 160.2 Mil. Gal. $ 200.00 $ 32,033
<br />Mobilization 1.00 Is $ 2,500 $ (2,500)
<br /> Total Direct Cost $ 35,074
<br />Overhead and Profit Cost (12.60%) $ 4,419
<br />Contract Cost 39,493
<br />Project Management (9.25°/x) $ 3,244
<br />Additional Financial Warranty Required For Phase 13 $ 42, 738
<br />Phase 14 (9.60 acres)
<br />Reclamation Operation Quantity Unit Unit Cost Cost
<br />Active Minina Area
<br />Liner Required to Close Phases 10,13 (Credit) - Shell (208,600) cyd $ 2.25 $ (469,350)
<br />Liner Required to Close Phases 10,13 (Credit) - Core (94,367) cyd $ 3.25 $ (306,692)
<br />Permanent liner - Shell 131,756 cyd $ 2.25 $ 296,450
<br />Permanent liner - Core 59,604 cyd $ 3.25 $ 193,712
<br />Liner Required to Close Phase 14 - Shell 76,844 cyd $ 2.25 $ 172,900
<br />Liner Required to Close Phase 14 - Core 34,763 cyd $ 3.25 $ 112,980
<br />Topsoil Area Above Water 1.8 ac $ 2,000 $ 3,694
<br />Revegetate Area Above Water 1.8 ac $ 1,000 $ 1,847
<br />Dewatering of Full Pit 160.2 Mil. Gal. $ 200.00 $ 32,033
<br />Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 40,074
<br />Overhead and Profit Cost (12.60%) $ 5,049
<br />Contract Cost $ 45,123
<br />Project Management (9.25%) $ 3,707
<br />Additional Financial Warranty Required For Phase 14 $ 48,830
<br />8of11
<br />97
|